Académique Documents
Professionnel Documents
Culture Documents
ENROLLMENT ASSUMPTIONS
Note: GQA Enrollment for FY10 was forecasted to grow by 115 FTE but decreased by 157 FTE.
REVENUE
New Revenue from Increased Enrollment 708,422
New Revenue from Differential Tuition 1,671,743
Total New Tuition Revenue 2,380,165
EXPENSES
Faculty Positions (24.20 x $75K Salary/FB) 1,815,000
Staff Positions (6.50 x $50K Salary/FB) 325,000
Supplies & Expense 240,165
Total 2,380,165
Assumption 1
Place hold on 4 GQA Staff Positions (Salary/FB) 219,640
Place hold on GQA Faculty Positions (Salary/FB) 541,084
Supplies & Expense 240,165
Total 1,000,889
Assumption 2
Place hold on 4 GQA Staff Positions (Salary/FB) 219,640
Place hold on GQA Faculty Positions (Salary/FB) 541,084
Supplies & Expense 240,165
Enrollment Reserve 400,000
One-time Funds 111,564
Total 1,511,564